Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Consumer Food

Rating :
68/99

BSE: 500825 | NSE: BRITANNIA

4432.90
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 4400.00
  • 4444.05
  • 4380.30
  • 4401.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  530333
  •  23393.37
  •  4444.05
  •  3050.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105,968.80
  • 66.79
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 108,249.44
  • 1.28%
  • 51.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.38%
  • 13.72%
  • FII
  • DII
  • Others
  • 17.18%
  • 15.93%
  • 2.24%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 7.35
  • 6.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.00
  • 7.95
  • 3.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.36
  • 8.71
  • 2.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.36
  • 57.68
  • 53.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.76
  • 24.83
  • 28.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.00
  • 36.71
  • 35.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
4,379.61
3,607.37
21.41%
3,700.96
3,403.46
8.74%
3,550.45
3,130.75
13.41%
3,574.98
3,165.61
12.93%
Expenses
3,667.91
3,049.04
20.30%
3,200.22
2,849.68
12.30%
3,000.77
2,625.36
14.30%
3,035.26
2,554.09
18.84%
EBITDA
711.70
558.33
27.47%
500.74
553.78
-9.58%
549.68
505.39
8.76%
539.72
611.52
-11.74%
EBIDTM
16.25%
15.48%
13.53%
16.27%
15.48%
16.14%
15.10%
19.32%
Other Income
53.24
53.40
-0.30%
55.50
60.47
-8.22%
53.83
63.19
-14.81%
55.13
82.56
-33.22%
Interest
54.14
38.95
39.00%
41.97
34.21
22.68%
33.75
23.69
42.47%
37.38
31.79
17.58%
Depreciation
51.66
50.16
2.99%
50.96
49.07
3.85%
50.93
52.82
-3.58%
50.38
48.58
3.71%
PBT
659.14
522.62
26.12%
463.31
530.97
-12.74%
518.83
492.07
5.44%
506.11
613.71
-17.53%
Tax
168.62
141.00
19.59%
127.42
144.17
-11.62%
140.96
132.58
6.32%
136.22
161.09
-15.44%
PAT
490.52
381.62
28.54%
335.89
386.80
-13.16%
377.87
359.49
5.11%
369.89
452.62
-18.28%
PATM
11.20%
10.58%
9.08%
11.36%
10.64%
11.48%
10.35%
14.30%
EPS
20.48
15.95
28.40%
14.01
16.17
-13.36%
15.77
15.12
4.30%
15.41
18.92
-18.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
15,206.00
14,136.26
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
Net Sales Growth
14.27%
7.61%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
 
Cost Of Goods Sold
9,430.17
8,760.30
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
Gross Profit
5,775.83
5,375.96
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
GP Margin
37.98%
38.03%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
Total Expenditure
12,904.16
11,934.75
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
Power & Fuel Cost
-
217.68
182.29
177.70
175.17
128.83
104.28
95.16
110.96
110.72
91.01
% Of Sales
-
1.54%
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
Employee Cost
-
542.26
527.38
486.69
441.82
401.60
352.61
341.36
280.58
262.66
226.75
% Of Sales
-
3.84%
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
Manufacturing Exp.
-
752.29
672.21
610.68
621.32
487.59
509.93
510.15
555.68
509.95
467.67
% Of Sales
-
5.32%
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
7.38%
7.56%
General & Admin Exp.
-
57.34
56.55
49.72
53.28
55.78
84.06
72.36
42.49
39.69
33.59
% Of Sales
-
0.41%
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
0.57%
0.54%
Selling & Distn. Exp.
-
1,129.98
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
% Of Sales
-
7.99%
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
Miscellaneous Exp.
-
474.90
455.05
428.60
413.99
333.74
305.40
277.62
234.15
200.27
887.04
% Of Sales
-
3.36%
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
EBITDA
2,301.84
2,201.51
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
EBITDA Margin
15.14%
15.57%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
Other Income
217.70
222.83
312.87
279.40
206.45
166.37
150.54
124.35
87.96
33.59
52.24
Interest
167.24
144.29
110.90
76.90
9.09
7.59
5.45
4.87
3.86
8.29
41.30
Depreciation
203.93
200.54
197.85
184.81
161.88
142.07
119.27
113.41
144.48
83.18
73.15
PBT
2,147.39
2,079.51
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
Tax
573.22
562.35
663.02
450.70
612.47
514.22
419.67
396.10
261.11
173.58
98.55
Tax Rate
26.69%
27.06%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
PAT
1,574.17
1,525.02
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
PAT before Minority Interest
1,582.49
1,516.18
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
Minority Interest
8.32
8.84
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
PAT Margin
10.35%
10.79%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
PAT Growth
-0.40%
-18.15%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
 
EPS
65.35
63.31
77.34
58.21
48.16
41.69
36.70
34.22
28.58
16.42
10.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,558.10
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
Share Capital
24.09
24.09
24.05
24.03
24.01
24.00
24.00
23.99
23.99
23.91
Total Reserves
2,534.01
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
Non-Current Liabilities
722.53
806.22
805.73
90.73
98.01
41.27
25.53
45.59
60.26
64.30
Secured Loans
8.47
747.15
766.06
61.92
84.57
31.40
37.68
43.33
28.42
27.20
Unsecured Loans
698.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
11.45
8.87
7.62
6.83
5.65
3.93
4.67
Current Liabilities
4,155.73
3,608.90
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
Trade Payables
1,285.22
1,313.19
1,047.00
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
Other Current Liabilities
1,290.98
492.74
461.99
365.13
325.02
278.90
261.05
259.45
241.53
277.42
Short Term Borrowings
1,019.87
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
119.76
314.15
Short Term Provisions
559.66
463.55
321.48
269.67
235.21
224.88
213.58
417.12
328.14
273.96
Total Liabilities
7,463.86
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
Net Block
1,739.26
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
Gross Block
2,932.52
2,740.22
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
Accumulated Depreciation
1,193.26
961.48
738.05
506.03
337.17
198.23
91.03
873.06
752.38
651.74
Non Current Assets
3,493.44
3,579.66
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
Capital Work in Progress
535.68
116.52
39.55
101.24
202.82
30.07
90.07
48.37
107.09
147.30
Non Current Investment
942.59
1,401.87
1,898.93
741.13
237.47
327.25
372.64
77.06
35.02
35.29
Long Term Loans & Adv.
257.28
245.48
339.08
127.85
213.95
218.00
274.95
102.47
71.07
101.99
Other Non Current Assets
18.63
37.05
6.43
57.94
29.22
26.39
37.49
25.05
0.00
0.00
Current Assets
3,970.42
4,419.46
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
Current Investments
833.73
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
162.85
72.91
Inventories
1,367.49
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
420.27
374.67
Sundry Debtors
331.93
257.27
320.36
394.24
304.60
179.16
170.61
135.81
108.70
122.81
Cash & Bank
184.90
211.34
122.85
109.82
186.42
120.76
87.65
226.33
109.07
102.93
Other Current Assets
1,252.37
419.92
248.25
139.56
1,150.67
1,203.02
609.47
465.92
245.21
188.77
Short Term Loans & Adv.
803.94
1,046.19
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
Net Current Assets
-185.31
810.56
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
Total Assets
7,463.86
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,299.52
1,875.52
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
PBT
2,078.53
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
Adjustment
135.15
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
Changes in Working Capital
-327.25
-31.70
127.39
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
Cash after chg. in Working capital
1,886.43
2,508.33
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-586.91
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
910.89
435.62
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
Net Fixed Assets
-549.93
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
Net Investments
927.09
191.69
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
Others
533.73
421.60
218.14
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
Cash from Financing Activity
-2,245.84
-2,242.50
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
Net Cash Inflow / Outflow
-35.43
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
Opening Cash & Equivalents
141.45
75.25
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
Closing Cash & Equivalent
109.32
141.45
75.26
58.72
107.84
47.34
50.99
43.14
90.35
21.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
106.19
146.10
181.64
176.17
141.39
112.10
87.07
51.90
33.27
23.24
ROA
19.61%
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
ROE
49.89%
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
ROCE
41.64%
45.27%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
Fixed Asset Turnover
5.20
5.15
5.12
6.06
6.64
7.82
6.25
4.84
4.70
4.82
Receivable days
7.28
7.66
10.66
10.94
8.84
6.85
6.48
5.56
6.01
6.86
Inventory Days
30.40
24.31
22.70
22.45
24.01
21.57
17.87
18.74
20.64
23.47
Payable days
54.13
56.48
42.40
42.93
39.15
36.84
38.64
33.35
28.23
25.36
Cash Conversion Cycle
-16.45
-24.51
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
-1.58
4.97
Total Debt/Equity
0.96
0.60
0.35
0.04
0.06
0.05
0.06
0.12
0.19
0.68
Interest Cover
15.41
23.66
24.98
195.60
201.05
240.27
251.61
247.01
69.68
9.68

News Update:


  • Britannia Industries eyeing cheese products business to grow five-fold in next five years
    2nd Dec 2022, 12:49 PM

    The company is foreseeing consumption growth in cheese segment coming from the domestic consumer

    Read More
  • Britannia Industries enters into JVA with Bel SA, France and Britannia Dairy
    29th Nov 2022, 14:49 PM

    JVA aims to undertake the development, manufacturing, marketing, distribution, trading and selling, etc., of cheese products in India and certain other countries

    Read More
  • Britannia Industries reports 28% rise in Q2 consolidated net profit
    5th Nov 2022, 10:20 AM

    Total consolidated income of the company increased by 21.09% at Rs 4432.85 crore for Q2FY23

    Read More
  • Britannia Inds - Quarterly Results
    4th Nov 2022, 21:48 PM

    Read More
  • Britannia Industries’ arm acquires entire stake in Catalyst Britania Brands
    4th Oct 2022, 15:39 PM

    CBBL is an investment company which owns ‘Britania’ trademark in Kenya

    Read More
  • Britannia Industries’ arm acquires stake in Kenafric Biscuits
    4th Oct 2022, 12:22 PM

    The object of the acquisition is manufacture and sale of Biscuits in Kenya and African markets

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.